{% extends "captable/base.html" %}
{% load capfmt %}
{% block title %}{{ holder.name }}{% endblock %}
{% block content %}
<div class="page-head">
  <h1>{{ holder.name }} <span class="tag">{{ holder.get_kind_display }}</span></h1>
  <form method="get" class="inline-form">
    <label>As of <input type="date" name="as_of" value="{{ as_of|date:'Y-m-d' }}"></label>
    <label>Exit value ($) <input type="number" name="exit" min="0" step="any" value="{{ exit_value|floatformat:0 }}"></label>
    <button class="btn">Update</button>
  </form>
</div>
<div class="grid stats">
  <div class="card stat"><span class="label">Fully diluted shares</span><strong>{{ fd|shares }}</strong><span class="muted">{{ fd|ratio:table.fully_diluted|pct }} of company</span></div>
  <div class="card stat"><span class="label">Payout at {{ exit_value|money }} exit</span><strong>{{ payout.total|default:0|money }}</strong><span class="muted">{{ payout.pct|default:0|pct }} of proceeds{% if not accelerate %}, unvested cancelled{% endif %}</span></div>
</div>
<div class="grid two">
<section class="card"><h2>Holdings as of {{ as_of }}</h2>
<table class="data"><thead><tr><th>Class</th><th class="num">Issued</th><th class="num">Options</th><th class="num">Vested options</th></tr></thead><tbody>
{% for r in rows %}<tr><td>{{ r.share_class }}</td><td class="num">{{ r.issued|shares }}</td><td class="num">{{ r.options|shares }}</td><td class="num">{{ r.vested_options|shares }}</td></tr>{% empty %}<tr><td colspan="4" class="muted">No holdings on this date.</td></tr>{% endfor %}
</tbody></table>
{% if payout %}<h3>Payout breakdown</h3><table class="data"><tbody>
{% for cls, amount in payout.by_class.items %}<tr><td>{{ cls }}</td><td class="num">{{ amount|money }}</td></tr>{% endfor %}
{% if payout.options %}<tr><td>Options (net of strike)</td><td class="num">{{ payout.options|money }}</td></tr>{% endif %}
</tbody></table>{% endif %}
</section>
<section class="card"><h2>Issuance history</h2>
<table class="data"><thead><tr><th>Date</th><th>Class</th><th class="num">Shares</th><th class="num">Price</th><th>Note</th></tr></thead><tbody>
{% for i in issuances %}<tr><td>{{ i.issued_on }}</td><td>{{ i.share_class }}</td><td class="num">{{ i.shares|shares }}</td><td class="num">{{ i.price_per_share|price }}</td><td class="muted">{{ i.note }}</td></tr>{% empty %}<tr><td colspan="5" class="muted">None.</td></tr>{% endfor %}
</tbody></table>
{% if convertibles %}<h3>SAFEs &amp; notes</h3><ul class="plain">{% for c in convertibles %}<li>{{ c }} — {% if c.converted_in %}converted in {{ c.converted_in.name }}{% else %}outstanding{% endif %}</li>{% endfor %}</ul>{% endif %}
</section>
</div>
{% for g in grants %}
<section class="card"><h2>Option grant: {{ g.grant.shares|shares }} @ {{ g.grant.strike|price }}</h2>
<p class="muted">Granted {{ g.grant.grant_date }} · {{ g.grant.vesting_months }} months, {{ g.grant.cliff_months }}-month cliff, monthly · {{ g.vested|shares }} vested as of {{ as_of }} · {{ g.grant.exercised|shares }} exercised</p>
<div class="scroll"><table class="data compact"><thead><tr><th>Month</th><th>Date</th><th class="num">Vests</th><th class="num">Cumulative</th></tr></thead><tbody>
{% for r in g.table %}<tr class="{% if r.date <= as_of %}done{% endif %}"><td>{{ r.month }}</td><td>{{ r.date }}</td><td class="num">{{ r.vested_now|shares }}</td><td class="num">{{ r.cumulative|shares }}</td></tr>{% endfor %}
</tbody></table></div></section>
{% endfor %}
{% endblock %}